Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.1% first-year return on $186k initial cash invested.
-9.1%
Cash On Cash
4.64%
Cap Rate
0.72
DSCR
$5,842
Rent
-$1,409
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,842 income − $7,251 expenses = $1,409 out of pocket
Investment Breakdown
|
Purchase Price
$799k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$186k
Downpayment
20%
$160k
Closing costs
1%
$7,990
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,842
Total Expenses
$7,251
Mortgage P&I
73%
$4,262
Property Taxes
12%
$722
Home Insurance
5%
$280
HOA
0%
$0
Property Management
12%
$701
CapEx
4%
$234
Vacancy
3%
$175
Maintenance
4%
$234
Other
11%
$643